Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.06% first-year return on $112k initial cash invested.
-5.06%
Cash On Cash
5.14%
Cap Rate
0.85
DSCR
$3,608
Rent
-$474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,608 income − $4,082 expenses = $474 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,998
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,608
Total Expenses
$4,082
Mortgage P&I
63%
$2,258
Property Taxes
2%
$84
Home Insurance
4%
$158
HOA
10%
$356
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397